Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $75,978 initial cash invested.
-9.3%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,165
Rent
-$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $2,754 expenses = $589 out of pocket
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$2,754
Mortgage P&I
83%
$1,796
Property Taxes
12%
$268
Home Insurance
6%
$128
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0